Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Max Invest ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.1% 0.7% 1.1% 0.8% 1.4% 1.8% 9.1% 9.1%   Credit score (0-100)   86 95 85 91 77 71 2 2   Credit rating   A AA A AA A A BB BB   Credit limit (kDKK)   309.8 1,270.8 437.1 870.5 84.8 4.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -24.8 -36.5 -74.9 -87.2 -189 -59.4 0.0 0.0   EBITDA   -24.8 -36.5 -74.9 -87.2 -189 -268 0.0 0.0   EBIT   -24.8 -36.5 -74.9 -87.2 -189 -268 0.0 0.0   Pre-tax profit (PTP)   191.1 5,082.0 602.4 1,600.4 679.3 -1,642.3 0.0 0.0   Net earnings   145.9 5,193.9 401.1 1,378.2 454.1 -1,642.3 0.0 0.0   Pre-tax profit without non-rec. items   191 5,082 602 1,600 679 -1,642 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   107 107 107 107 107 107 0.0 0.0   Shareholders equity total   7,732 11,926 10,327 10,005 9,459 6,817 5,622 5,622   Interest-bearing liabilities   0.0 7,873 0.0 813 40.3 1,518 0.0 0.0   Balance sheet total (assets)   7,748 19,815 10,544 10,843 9,639 8,416 5,622 5,622   Net Debt   -2,157 -1,760 -8,407 -7,607 -8,255 -4,901 -5,622 -5,622     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -24.8 -36.5 -74.9 -87.2 -189 -59.4 0.0 0.0   Gross profit growth   -16.9% -47.1% -105.4% -16.4% -116.9% 68.6% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,748 19,815 10,544 10,843 9,639 8,416 5,622 5,622   Balance sheet change%   -6.7% 155.7% -46.8% 2.8% -11.1% -12.7% -33.2% 0.0%   Added value   -24.8 -36.5 -74.9 -87.2 -189.2 -267.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -107 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 450.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.4% 40.8% 4.6% 15.2% 6.8% 5.3% 0.0% 0.0%   ROI %   2.4% 40.8% 4.7% 15.3% 6.9% 5.4% 0.0% 0.0%   ROE %   1.8% 52.8% 3.6% 13.6% 4.7% -20.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.8% 60.2% 97.9% 92.3% 98.1% 81.0% 50.0% 50.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   8,702.1% 4,825.4% 11,222.4% 8,721.8% 4,362.4% 1,831.4% 0.0% 0.0%   Gearing %   0.0% 66.0% 0.0% 8.1% 0.4% 22.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.6% 2.5% 5.4% 4.1% 272.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   294.0 1.4 40.4 10.1 47.0 4.1 0.0 0.0   Current Ratio   294.0 1.4 40.4 10.1 47.0 4.1 0.0 0.0   Cash and cash equivalent   2,157.4 9,633.2 8,407.2 8,420.0 8,294.9 6,418.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 52.3 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   3,626.8 -2,129.4 2,209.4 374.9 356.4 -710.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -268 0 0   EBIT / employee   0 0 0 0 0 -268 0 0   Net earnings / employee   0 0 0 0 0 -1,642 0 0